Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.23% first-year return on $72,912 initial cash invested.
1.23%
Cash On Cash
7%
Cap Rate
1.13
DSCR
$3,270
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$3,195
Mortgage P&I
55%
$1,787
Property Taxes
11%
$375
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3409 Southern Ave, Suitland, MD 20746 | $3,250 | 4 | 3 | 1668 | 0.7 mi |
3912 21st Ave, Temple Hills, MD 20748 | $2,800 | 4 | 3 | 1440 | 1.3 mi |
3901 21st Ave, Temple Hills, MD 20748 | $2,500 | 4 | 3 | 1392 | 1.2 mi |
2703 Gaither St, Temple Hills, MD 20748 | $3,200 | 5 | 3 | 1980 | 1.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality